Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.99% first-year return on $55,650 initial cash invested.
0.99%
Cash On Cash
7.11%
Cap Rate
1.13
DSCR
$2,600
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,554 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$2,554
Mortgage P&I
54%
$1,394
Property Taxes
2%
$51
Home Insurance
4%
$93
HOA
13%
$340
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0